[AFFIN] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AFFIN] AFFIN BANK BERHAD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 62.68%
YoY- 47.8%
Quarter Report
Latest QR
Upcoming QR
AFFIN's Result
AFFIN's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 512,575 516,630 539,071 547,162 537,541 576,811 560,962 -5.81%
PBT 115,570 75,167 89,059 124,414 70,595 84,651 108,878 4.03%
Tax -31,463 -21,272 -26,694 -32,019 -13,800 -24,612 -36,451 -9.30%
NP 84,107 53,895 62,365 92,395 56,795 60,039 72,427 10.43%
-
NP to SH 84,107 53,895 62,365 92,395 56,795 60,039 72,427 10.43%
-
Tax Rate 27.22% 28.30% 29.97% 25.74% 19.55% 29.07% 33.48% -
Total Cost 428,468 462,735 476,706 454,767 480,746 516,772 488,535 -8.33%
-
Net Worth 4,407,027 4,374,303 4,337,134 4,328,683 4,118,721 3,702,619 3,634,101 13.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 74,695 74,646 - - 43,354 25,712 - -
Div Payout % 88.81% 138.50% - - 76.34% 42.83% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 4,407,027 4,374,303 4,337,134 4,328,683 4,118,721 3,702,619 3,634,101 13.65%
NOSH 1,493,907 1,492,936 1,495,563 1,492,649 1,445,165 1,285,631 1,275,123 11.08%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.41% 10.43% 11.57% 16.89% 10.57% 10.41% 12.91% -
ROE 1.91% 1.23% 1.44% 2.13% 1.38% 1.62% 1.99% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 34.31 34.60 36.04 36.66 37.20 44.87 43.99 -15.20%
EPS 5.63 3.61 4.17 6.19 3.93 4.67 5.68 -0.58%
DPS 5.00 5.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 2.95 2.93 2.90 2.90 2.85 2.88 2.85 2.31%
Adjusted Per Share Value based on latest NOSH - 1,492,649
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.35 21.52 22.46 22.79 22.39 24.03 23.37 -5.82%
EPS 3.50 2.25 2.60 3.85 2.37 2.50 3.02 10.28%
DPS 3.11 3.11 0.00 0.00 1.81 1.07 0.00 -
NAPS 1.8359 1.8223 1.8068 1.8033 1.7158 1.5424 1.5139 13.65%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.52 1.60 1.87 1.99 2.59 2.50 2.49 -
P/RPS 4.43 4.62 5.19 5.43 6.96 5.57 5.66 -15.00%
P/EPS 27.00 44.32 44.84 32.15 65.90 53.53 43.84 -27.50%
EY 3.70 2.26 2.23 3.11 1.52 1.87 2.28 37.89%
DY 3.29 3.13 0.00 0.00 1.16 0.80 0.00 -
P/NAPS 0.52 0.55 0.64 0.69 0.91 0.87 0.87 -28.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 18/11/08 14/08/08 15/05/08 29/02/08 23/11/07 29/08/07 -
Price 1.28 1.27 1.90 2.03 2.24 2.56 2.54 -
P/RPS 3.73 3.67 5.27 5.54 6.02 5.71 5.77 -25.13%
P/EPS 22.74 35.18 45.56 32.79 57.00 54.82 44.72 -36.16%
EY 4.40 2.84 2.19 3.05 1.75 1.82 2.24 56.52%
DY 3.91 3.94 0.00 0.00 1.34 0.78 0.00 -
P/NAPS 0.43 0.43 0.66 0.70 0.79 0.89 0.89 -38.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment